75 Pioneer Village Road, Bolton Landing, NY 12814
3 beds • 2 baths • 1458 sqft
$999,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -21.07% first-year return on $228k initial cash invested.
-21.07%
Cash On Cash
1.86%
Cap Rate
0.29
DSCR
$3,406
Rent
-$4,000
Cashflow
Cash Flow
$3,406 income − $7,406 expenses = $4,000 out of pocket
Investment Breakdown
|
Purchase Price
$999k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$9,990
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,406
Total Expenses
$7,406
Mortgage P&I
159%
$5,412
Property Taxes
11%
$390
Home Insurance
10%
$350
HOA
3%
$96
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375